[ALCOM] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	296,666	286,618	290,016	296,776	254,011	238,865	225,514	20.07%
YoY %	3.51%	-1.17%	-2.28%	16.84%	6.34%	5.92%	-	-
Horiz. %	131.55%	127.10%	128.60%	131.60%	112.64%	105.92%	100.00%	-
PBT	7,979	4,590	5,888	8,128	6,785	6,113	5,506	28.08%
YoY %	73.83%	-22.04%	-27.56%	19.79%	10.99%	11.02%	-	-
Horiz. %	144.91%	83.36%	106.94%	147.62%	123.23%	111.02%	100.00%	-
Tax	-1,829	-972	-1,350	-2,012	-1,096	-433	-1,864	-1.25%
YoY %	-88.17%	28.00%	32.90%	-83.58%	-153.12%	76.77%	-	-
Horiz. %	98.12%	52.15%	72.42%	107.94%	58.80%	23.23%	100.00%	-
NP	6,150	3,618	4,538	6,116	5,689	5,680	3,642	41.84%
YoY %	69.98%	-20.27%	-25.80%	7.51%	0.16%	55.96%	-	-
Horiz. %	168.86%	99.34%	124.60%	167.93%	156.21%	155.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,150	3,618	4,538	6,116	5,689	5,680	3,642	41.84%
YoY %	69.98%	-20.27%	-25.80%	7.51%	0.16%	55.96%	-	-
Horiz. %	168.86%	99.34%	124.60%	167.93%	156.21%	155.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.92%	21.18%	22.93%	24.75%	16.15%	7.08%	33.85%	-
YoY %	8.22%	-7.63%	-7.35%	53.25%	128.11%	-79.08%	-	-
Horiz. %	67.71%	62.57%	67.74%	73.12%	47.71%	20.92%	100.00%	-
Total Cost	290,516	283,000	285,478	290,660	248,322	233,185	221,872	19.70%
YoY %	2.66%	-0.87%	-1.78%	17.05%	6.49%	5.10%	-	-
Horiz. %	130.94%	127.55%	128.67%	131.00%	111.92%	105.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	191,774	189,318	187,324	195,079	193,161	191,832	188,697	1.08%
YoY %	1.30%	1.06%	-3.98%	0.99%	0.69%	1.66%	-	-
Horiz. %	101.63%	100.33%	99.27%	103.38%	102.37%	101.66%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	9,919	13,239	19,787	-	13,230	17,639	26,391	-47.95%
YoY %	-25.08%	-33.09%	0.00%	-	-25.00%	-33.16%	-	-
Horiz. %	37.58%	50.16%	74.98%	-	50.13%	66.84%	100.00%	-
Div Payout %	161.29%	365.85%	436.05%	-	232.56%	310.56%	724.64%	-
YoY %	-55.91%	-16.10%	0.00%	-	-25.12%	-57.14%	-	-
Horiz. %	22.26%	50.49%	60.17%	-	32.09%	42.86%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	191,774	189,318	187,324	195,079	193,161	191,832	188,697	1.08%
YoY %	1.30%	1.06%	-3.98%	0.99%	0.69%	1.66%	-	-
Horiz. %	101.63%	100.33%	99.27%	103.38%	102.37%	101.66%	100.00%	-
NOSH	132,258	132,390	131,918	131,810	132,302	132,298	131,956	0.15%
YoY %	-0.10%	0.36%	0.08%	-0.37%	0.00%	0.26%	-	-
Horiz. %	100.23%	100.33%	99.97%	99.89%	100.26%	100.26%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	2.07%	1.26%	1.56%	2.06%	2.24%	2.38%	1.61%	-
YoY %	64.29%	-19.23%	-24.27%	-8.04%	-5.88%	47.83%	-	-
Horiz. %	128.57%	78.26%	96.89%	127.95%	139.13%	147.83%	100.00%	-
ROE	3.21%	1.91%	2.42%	3.14%	2.95%	2.96%	1.93%	-
YoY %	68.06%	-21.07%	-22.93%	6.44%	-0.34%	53.37%	-	-
Horiz. %	166.32%	98.96%	125.39%	162.69%	152.85%	153.37%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	224.31	216.50	219.84	225.15	191.99	180.55	170.90	19.89%
YoY %	3.61%	-1.52%	-2.36%	17.27%	6.34%	5.65%	-	-
Horiz. %	131.25%	126.68%	128.64%	131.74%	112.34%	105.65%	100.00%	-
EPS	4.65	2.73	3.44	4.64	4.30	4.29	2.76	41.63%
YoY %	70.33%	-20.64%	-25.86%	7.91%	0.23%	55.43%	-	-
Horiz. %	168.48%	98.91%	124.64%	168.12%	155.80%	155.43%	100.00%	-
DPS	7.50	10.00	15.00	0.00	10.00	13.33	20.00	-48.02%
YoY %	-25.00%	-33.33%	0.00%	0.00%	-24.98%	-33.35%	-	-
Horiz. %	37.50%	50.00%	75.00%	0.00%	50.00%	66.65%	100.00%	-
NAPS	1.45	1.43	1.42	1.48	1.46	1.45	1.43	0.93%
YoY %	1.40%	0.70%	-4.05%	1.37%	0.69%	1.40%	-	-
Horiz. %	101.40%	100.00%	99.30%	103.50%	102.10%	101.40%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 131,810
RPS	220.85	213.37	215.90	220.93	189.09	177.82	167.88	20.08%
YoY %	3.51%	-1.17%	-2.28%	16.84%	6.34%	5.92%	-	-
Horiz. %	131.55%	127.10%	128.60%	131.60%	112.63%	105.92%	100.00%	-
EPS	4.58	2.69	3.38	4.55	4.24	4.23	2.71	41.92%
YoY %	70.26%	-20.41%	-25.71%	7.31%	0.24%	56.09%	-	-
Horiz. %	169.00%	99.26%	124.72%	167.90%	156.46%	156.09%	100.00%	-
DPS	7.38	9.86	14.73	0.00	9.85	13.13	19.65	-47.97%
YoY %	-25.15%	-33.06%	0.00%	0.00%	-24.98%	-33.18%	-	-
Horiz. %	37.56%	50.18%	74.96%	0.00%	50.13%	66.82%	100.00%	-
NAPS	1.4276	1.4093	1.3945	1.4522	1.438	1.4281	1.4047	1.08%
YoY %	1.30%	1.06%	-3.97%	0.99%	0.69%	1.67%	-	-
Horiz. %	101.63%	100.33%	99.27%	103.38%	102.37%	101.67%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	0.94	0.93	0.93	0.92	0.97	1.08	1.06	-
P/RPS	0.42	0.43	0.42	0.41	0.51	0.60	0.62	-22.88%
YoY %	-2.33%	2.38%	2.44%	-19.61%	-15.00%	-3.23%	-	-
Horiz. %	67.74%	69.35%	67.74%	66.13%	82.26%	96.77%	100.00%	-
P/EPS	20.22	34.02	27.03	19.83	22.56	25.16	38.41	-34.82%
YoY %	-40.56%	25.86%	36.31%	-12.10%	-10.33%	-34.50%	-	-
Horiz. %	52.64%	88.57%	70.37%	51.63%	58.73%	65.50%	100.00%	-
EY	4.95	2.94	3.70	5.04	4.43	3.98	2.60	53.67%
YoY %	68.37%	-20.54%	-26.59%	13.77%	11.31%	53.08%	-	-
Horiz. %	190.38%	113.08%	142.31%	193.85%	170.38%	153.08%	100.00%	-
DY	7.98	10.75	16.13	0.00	10.31	12.35	18.87	-43.68%
YoY %	-25.77%	-33.35%	0.00%	0.00%	-16.52%	-34.55%	-	-
Horiz. %	42.29%	56.97%	85.48%	0.00%	54.64%	65.45%	100.00%	-
P/NAPS	0.65	0.65	0.65	0.62	0.66	0.74	0.74	-8.28%
YoY %	0.00%	0.00%	4.84%	-6.06%	-10.81%	0.00%	-	-
Horiz. %	87.84%	87.84%	87.84%	83.78%	89.19%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	21/02/11	30/11/10	26/08/10	25/05/10	23/02/10	26/11/09	-
Price	0.97	0.96	0.91	0.92	0.92	1.02	1.09	-
P/RPS	0.43	0.44	0.41	0.41	0.48	0.56	0.64	-23.30%
YoY %	-2.27%	7.32%	0.00%	-14.58%	-14.29%	-12.50%	-	-
Horiz. %	67.19%	68.75%	64.06%	64.06%	75.00%	87.50%	100.00%	-
P/EPS	20.86	35.12	26.45	19.83	21.40	23.76	39.49	-34.67%
YoY %	-40.60%	32.78%	33.38%	-7.34%	-9.93%	-39.83%	-	-
Horiz. %	52.82%	88.93%	66.98%	50.22%	54.19%	60.17%	100.00%	-
EY	4.79	2.85	3.78	5.04	4.67	4.21	2.53	53.10%
YoY %	68.07%	-24.60%	-25.00%	7.92%	10.93%	66.40%	-	-
Horiz. %	189.33%	112.65%	149.41%	199.21%	184.58%	166.40%	100.00%	-
DY	7.73	10.42	16.48	0.00	10.87	13.07	18.35	-43.83%
YoY %	-25.82%	-36.77%	0.00%	0.00%	-16.83%	-28.77%	-	-
Horiz. %	42.13%	56.78%	89.81%	0.00%	59.24%	71.23%	100.00%	-
P/NAPS	0.67	0.67	0.64	0.62	0.63	0.70	0.76	-8.06%
YoY %	0.00%	4.69%	3.23%	-1.59%	-10.00%	-7.89%	-	-
Horiz. %	88.16%	88.16%	84.21%	81.58%	82.89%	92.11%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos